Jenkem Technology Co Ltd
SSE:688356
Income Statement
Earnings Waterfall
Jenkem Technology Co Ltd
Revenue
|
330.5m
CNY
|
Cost of Revenue
|
-66.5m
CNY
|
Gross Profit
|
264m
CNY
|
Operating Expenses
|
-136.6m
CNY
|
Operating Income
|
127.4m
CNY
|
Other Expenses
|
-5.3m
CNY
|
Net Income
|
122.1m
CNY
|
Income Statement
Jenkem Technology Co Ltd
Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
134
N/A
|
139
+4%
|
148
+6%
|
167
+13%
|
187
+12%
|
230
+23%
|
277
+21%
|
323
+17%
|
351
+9%
|
382
+9%
|
410
+7%
|
410
+0%
|
407
-1%
|
399
-2%
|
364
-9%
|
331
-9%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(23)
|
(24)
|
(28)
|
(28)
|
(30)
|
(36)
|
(42)
|
(50)
|
(54)
|
(60)
|
(64)
|
(68)
|
(72)
|
(66)
|
(71)
|
(66)
|
|
Gross Profit |
111
N/A
|
115
+4%
|
120
+4%
|
139
+16%
|
157
+13%
|
193
+23%
|
235
+22%
|
273
+16%
|
297
+9%
|
323
+9%
|
346
+7%
|
342
-1%
|
336
-2%
|
334
-1%
|
293
-12%
|
264
-10%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(48)
|
(40)
|
(48)
|
(60)
|
(56)
|
(65)
|
(78)
|
(87)
|
(114)
|
(123)
|
(136)
|
(137)
|
(142)
|
(145)
|
(140)
|
(137)
|
|
Selling, General & Administrative |
(27)
|
(27)
|
(27)
|
(32)
|
(31)
|
(38)
|
(43)
|
(45)
|
(60)
|
(61)
|
(66)
|
(66)
|
(65)
|
(62)
|
(60)
|
(60)
|
|
Research & Development |
(20)
|
(22)
|
(23)
|
(29)
|
(24)
|
(28)
|
(35)
|
(42)
|
(49)
|
(67)
|
(79)
|
(79)
|
(69)
|
(72)
|
(63)
|
(56)
|
|
Depreciation & Amortization |
(2)
|
(1)
|
(2)
|
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
9
|
3
|
3
|
3
|
1
|
(0)
|
(0)
|
3
|
6
|
9
|
8
|
4
|
(11)
|
(17)
|
(20)
|
|
Operating Income |
63
N/A
|
75
+19%
|
71
-4%
|
79
+11%
|
101
+28%
|
128
+26%
|
157
+23%
|
186
+19%
|
183
-2%
|
199
+9%
|
210
+5%
|
205
-2%
|
194
-6%
|
189
-3%
|
152
-19%
|
127
-16%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
0
|
1
|
2
|
1
|
0
|
2
|
4
|
16
|
20
|
21
|
30
|
18
|
16
|
14
|
4
|
8
|
|
Non-Reccuring Items |
8
|
0
|
8
|
8
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Pre-Tax Income |
71
N/A
|
76
+8%
|
81
+6%
|
88
+9%
|
101
+15%
|
130
+29%
|
161
+23%
|
200
+25%
|
202
+1%
|
220
+9%
|
237
+8%
|
221
-7%
|
208
-6%
|
202
-3%
|
156
-23%
|
135
-13%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(9)
|
(10)
|
(11)
|
(12)
|
(15)
|
(20)
|
(22)
|
(29)
|
(26)
|
(27)
|
(31)
|
(23)
|
(21)
|
(20)
|
(12)
|
(13)
|
|
Income from Continuing Operations |
62
|
66
|
70
|
77
|
86
|
111
|
139
|
172
|
176
|
192
|
207
|
199
|
187
|
182
|
144
|
122
|
|
Net Income (Common) |
62
N/A
|
66
+8%
|
70
+6%
|
77
+10%
|
86
+12%
|
111
+29%
|
139
+25%
|
172
+24%
|
176
+2%
|
192
+9%
|
207
+8%
|
199
-4%
|
187
-6%
|
182
-3%
|
144
-21%
|
122
-15%
|
|
EPS (Diluted) |
1.37
N/A
|
1.47
+7%
|
1.56
+6%
|
1.54
-1%
|
1.71
+11%
|
1.84
+8%
|
2.3
+25%
|
2.86
+24%
|
2.9
+1%
|
3.2
+10%
|
3.41
+7%
|
3.22
-6%
|
3.08
-4%
|
2.98
-3%
|
2.38
-20%
|
2.01
-16%
|